CashFlowRE
Sign in Sign up
888 Limpet Dr
C+ Composite 63.48
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +23.3/30.0
  • ARV discount +14.7/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.5/10.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,280,000

888 Limpet Dr · Sanibel, FL 33957
3 bd · 2.0 ba · 2,102 sqft · SingleFamily public records · 99 Days on market
Built 1979 0.30 ac lot Est $1522k · 16% under $8/mo HOA

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The Best Waterfront canal on Sanibel Island. Deep water, wide canal, quick boating access, near by marina w/ fuel, in & out to open bay & gulfwaters in minutes where you will enjoy world class fishing. Fantastic location on Sanibels desirable east end, close to causeway for easy access on and off island. Short walk or drive to Private Shell Harbour beach access. Minutes to east end village with shops, dining and the Historic Sanibel Lighthouse. Pictures were taken after Hurricane Ian. This property experienced flooding from Hurricane Ian. Seller does not warrant the structure and will not do repairs. Buyer is purchasing "AS IS". Value pre storm was well over $2M. Off island canal lots are selling for this and more! Sanibel Island has been under valued until now! Be part of what's to come!

Key facts

  • Direct gulf access
  • Coastal aesthetics
  • Sunset views

Tags

GROUND-LEVEL MICHIGAN HOMEBRAND-NEW METAL ROOFMODERN OPEN FLOOR PLANCOASTAL AESTHETICSSUNSET VIEWSDIRECT GULF ACCESS

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Annual association fee: $100; Non-gated community

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Utilities: Public water; Public sewer; Cable not available
  • Home design: Single-story home; Resale property; Entry level: 1
  • Construction: Block and concrete construction; Metal roof
  • Exterior features: Screened lanai/porch; Canal access waterfront; Rectangular lot; South exposure; North-facing frontage; Municipal irrigation

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Main-level primary bedroom
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Single hung windows; Separate/formal dining room; Eat-in kitchen; Combined living and dining area; Main-level primary suite; Den; Family room; Great room; Screened porch/lanai; Unfurnished

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $1.28M.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($13k rent vs $1.28M).
  • Recommended offer: $1.16M (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.8% in Sanibel — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 67/100 on livability (#541 in FL) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: housing D+, amenities F, commute F.
  • Lee (suburban): math 47% / reading 50% proficiency, ranked #42 of 73 in FL (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 526 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 15,411 units permitted in Lee County in 2024 (4,686 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $9k of loan paydown is wiped out by about $38k of value loss. Plan a longer hold.
  • Lee County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($1.16M) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,164,800 (9.0% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.05%
Cap rate
8.49%
Cash-on-cash
7.85%
DSCR
1.35
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$1,521,848
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
739 Anchor Dr 0.38mi 3/2.0 2,209 (+5%) 0mo $1,600,000 $724 74

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.4%
Equity multiple
0.76×
Total profit
$-85,104
Equity at exit
$190,852
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$83,758
Equity at exit
$110,671

Cash invested: $358,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33957

Home prices YoY
-15.7%
Active inventory
526
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$13,481 medium interval (Pro) →
Mortgage (P&I)
$6,712
Tax from tax record
$1,051 /mo · $12,615/yr
Insurance
$533
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$8
Vacancy / Maint / Mgmt
$2,831
Net cashflow
$1,918

Break-even live

Break-even rent $11,053
Max offer price $1,280,000
Occupancy floor 81%

Sensitivity live

Price -10% $2,643 -5% $2,281 +0% $1,918 +5% $1,556 +10% $1,194
Rent -10% $853 -5% $1,386 +0% $1,918 +5% $2,451 +10% $2,983
Rate -1.0pp $2,563 -0.5pp $2,244 base $1,918 +0.5pp $1,587 +1.0pp $1,249

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$320,000
Closing costs
$38,400
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
424 Lagoon Dr Sanibel, FL 3.0 2.0 1704 $18,200 $10.68 25d 1 0.67mi
1666 Sabal Palm Dr Sanibel, FL 2.0 2.5 1715 $3,500 $2.04 25d 1 1.42mi

HOA detail

Monthly dues
$8 · $96/yr
Likely covers
water

Listing history 21 events

  1. 2026-06-13
    status $1,280,000 Pending 99 DOM
  2. 2026-06-10
    days on market $1,280,000 Active 99 DOM
  3. 2026-06-09
    days on market $1,280,000 Active 98 DOM
  4. 2026-06-07
    days on market $1,280,000 Active 96 DOM
  5. 2026-06-02
    days on market $1,280,000 Active 91 DOM
  6. 2026-06-01
    days on market $1,280,000 Active 90 DOM
  7. 2026-06-01
    days on market $1,280,000 Active 89 DOM
  8. 2026-05-18
    status Active
  9. 2026-03-25
    status Pending
  10. 2026-01-08
    listed $1,280,000 Active
  11. 2025-03-31
    historical
  12. 2024-12-30
    price $1,699,000
  13. 2024-11-26
    price $1,774,900
  14. 2024-10-01
    listed $1,795,000 Active
  15. 2022-12-22
    historical 821-char remark
    Show marketing remark (821 chars)

    The Best Waterfront canal on Sanibel Island. Deep water, wide canal, quick boating access, near by marina w/ fuel, in & out to open bay & gulfwaters in minutes where you will enjoy world class fishing. Fantastic location on Sanibels desirable east end, close to causeway for easy access on and off island. Short walk or drive to Private Shell Harbour beach access. Minutes to east end village with shops, dining and the Historic Sanibel Lighthouse. Pictures were taken after Hurricane Ian. This property experienced flooding from Hurricane Ian. Seller does not warrant the structure and will not do repairs. Buyer is purchasing "AS IS". Value pre storm was well over $2M. Off island canal lots are selling for this and more! Sanibel Island has been under valued until now! Be part of what's to come!

  16. 2022-12-22
    soldstatus $1,550,000
    Show marketing remark (821 chars)

    The Best Waterfront canal on Sanibel Island. Deep water, wide canal, quick boating access, near by marina w/ fuel, in & out to open bay & gulfwaters in minutes where you will enjoy world class fishing. Fantastic location on Sanibels desirable east end, close to causeway for easy access on and off island. Short walk or drive to Private Shell Harbour beach access. Minutes to east end village with shops, dining and the Historic Sanibel Lighthouse. Pictures were taken after Hurricane Ian. This property experienced flooding from Hurricane Ian. Seller does not warrant the structure and will not do repairs. Buyer is purchasing "AS IS". Value pre storm was well over $2M. Off island canal lots are selling for this and more! Sanibel Island has been under valued until now! Be part of what's to come!

  17. 2022-12-21
    soldstatus $1,550,000 Closed 821-char remark
    Show marketing remark (821 chars)

    The Best Waterfront canal on Sanibel Island. Deep water, wide canal, quick boating access, near by marina w/ fuel, in & out to open bay & gulfwaters in minutes where you will enjoy world class fishing. Fantastic location on Sanibels desirable east end, close to causeway for easy access on and off island. Short walk or drive to Private Shell Harbour beach access. Minutes to east end village with shops, dining and the Historic Sanibel Lighthouse. Pictures were taken after Hurricane Ian. This property experienced flooding from Hurricane Ian. Seller does not warrant the structure and will not do repairs. Buyer is purchasing "AS IS". Value pre storm was well over $2M. Off island canal lots are selling for this and more! Sanibel Island has been under valued until now! Be part of what's to come!

  18. 2022-11-18
    status Pending 821-char remark
    Show marketing remark (821 chars)

    The Best Waterfront canal on Sanibel Island. Deep water, wide canal, quick boating access, near by marina w/ fuel, in & out to open bay & gulfwaters in minutes where you will enjoy world class fishing. Fantastic location on Sanibels desirable east end, close to causeway for easy access on and off island. Short walk or drive to Private Shell Harbour beach access. Minutes to east end village with shops, dining and the Historic Sanibel Lighthouse. Pictures were taken after Hurricane Ian. This property experienced flooding from Hurricane Ian. Seller does not warrant the structure and will not do repairs. Buyer is purchasing "AS IS". Value pre storm was well over $2M. Off island canal lots are selling for this and more! Sanibel Island has been under valued until now! Be part of what's to come!

  19. 2022-11-11
    listed $1,650,000 Active 821-char remark
    Show marketing remark (821 chars)

    The Best Waterfront canal on Sanibel Island. Deep water, wide canal, quick boating access, near by marina w/ fuel, in & out to open bay & gulfwaters in minutes where you will enjoy world class fishing. Fantastic location on Sanibels desirable east end, close to causeway for easy access on and off island. Short walk or drive to Private Shell Harbour beach access. Minutes to east end village with shops, dining and the Historic Sanibel Lighthouse. Pictures were taken after Hurricane Ian. This property experienced flooding from Hurricane Ian. Seller does not warrant the structure and will not do repairs. Buyer is purchasing "AS IS". Value pre storm was well over $2M. Off island canal lots are selling for this and more! Sanibel Island has been under valued until now! Be part of what's to come!

  20. 1997-01-06
    soldstatus $439,000
  21. 1985-01-01
    soldstatus $245,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$12,615 · $1,051/mo
Projected year-2 tax
$12,615 · $1,051/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥113°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$161,771
− Mortgage interest
−$71,700
− Property taxes
−$12,615
− Insurance
−$11,518
− Repairs & maintenance
−$12,942
− Management
−$12,942
− HOA
−$96
− Depreciation
−$37,236
Taxable income
$2,721
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$653
After-tax cash flow
$22,366/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Lee
NCES district ID
1201080
Math proficiency
47% ▼ -11.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$49,518
Composite
41.49/100
National rank
#3458
State rank
#42 of 73 in FL

Livability — Sanibel

Score
67/100
State rank
#541
US rank
#10166

Category grades

Amenities F Commute F Cost of living F Crime A+ Employment A+ Housing D+ Health & safety D- User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sanibel, FL
City population
6,402
Population (ZIP)
6,402

Population outlook (Lee County) Hauer SSP2

Today (2025)
871,946 people
By 2030
955,468 · +9.6%
By 2040
1,113,587 · +27.7%
By 2050
1,256,891 · +44.1%
By 2075
1,560,270 · +78.9%
By 2100
1,726,848 · +98.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Asian 1%
Common ancestry
Italian 4% Romanian 4% Slovak 2%
Foreign-born
5% · Canada, China
Languages at home
96% English-only · German/W. Germanic 1% Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Lee

2024 margin
Strong R (+28.4) · D 35.5% · R 63.9%
2008→2024 swing
-18.0pp toward R · 2008: -10.4pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+19.2 2016: R+20.4 2012: R+16.6 2008: R+10.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -93.08%
Current HPI
501.0
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+422.4% since first listed
14 events — show timeline
  • 2026-05-18 Relisted FORTMLS
  • 2026-03-25 Pending FORTMLS
  • 2026-01-08 Listed $1,280,000 FORTMLS
  • 2025-03-31 Listing Removed FORTMLS
  • 2024-12-30 Price Changed $1,699,000 FORTMLS
  • 2024-11-26 Price Changed $1,774,900 FORTMLS
  • 2024-10-01 Listed $1,795,000 FORTMLS
  • 2022-12-22 Listing Removed FORTMLS
  • 2022-12-22 Sold (Public Records) $1,550,000 Public Records
  • 2022-12-21 Sold (MLS) $1,550,000 FORTMLS
  • 2022-11-18 Pending FORTMLS
  • 2022-11-11 Listed $1,650,000 FORTMLS
  • 1997-01-06 Sold (Public Records) $439,000 Public Records
  • 1985-01-01 Sold (Public Records) $245,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $12,615 · -31.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…